0.394
Revenue¥B
1.247
1.354
1.420
1.514
1.637
1.744
1.867
1.980
2.074
2.192
0.415
6.01%
6.43%
9
21.24
Revenue growth%
15.47
16.71
14.06
15.03
16.74
15.10
12.66
12.50
15.22
16.31
18.13
15.10
15.16
79
8.27
Gross margin%
10.05
10.50
9.18
6.52
9.00
7.10
5.02
3.98
6.91
4.88
10.75
5.02
7.00
79
4.66
Operating margin%
4.18
5.11
4.34
6.37
8.25
10.38
12.64
12.53
15.03
16.30
3.71
12.64
9.32
31
27.03
Net margin%
13.26
13.92
16.67
16.24
18.88
18.85
19.90
19.98
18.07
16.44
8.88
18.85
17.37
68
18.55
P/E ratio (avg)x
18.07
17.73
17.11
16.49
16.41
16.75
14.97
16.44
15.00
15.40
24.23
15.40
16.47
78
33.55
EV/EBITx
12.31
12.43
13.64
14.32
16.28
18.67
18.56
20.15
23.70
26.67
31.04
20.15
17.42
55
20.12
FCF yield (avg)%
4.62
5.23
5.03
2.88
2.40
0.51
0.40
0.40
2.45
5.03
10.94
0.51
2.66
81
26.35
FCF margin%
13.14
15.96
16.75
18.81
20.62
18.91
19.23
18.05
20.15
19.71
22.75
19.23
18.86
28
0.987
FCF / Net incomex
1.112
1.005
0.902
0.935
1.005
0.960
0.860
0.795
0.842
0.846
1.428
0.846
0.918
47
21.93
ROIC%
7.26
8.25
7.53
7.98
8.64
11.20
11.63
13.66
13.27
15.08
25.30
13.27
9.92
61
15.10
Return on equity%
26.36
24.41
26.24
27.49
27.62
28.85
26.95
24.38
21.56
22.15
19.86
24.38
26.30
65
22.75
Return on assets%
21.39
19.95
21.19
18.65
21.10
19.76
20.59
17.92
17.87
15.03
12.59
17.92
19.86
17
0.22
EPS¥
0.33
0.38
0.38
0.42
0.45
0.44
0.47
0.54
0.63
0.60
0.22
6.04%
5.79%
—
10.72
EPS growth%
19.32
17.02
14.37
12.02
14.75
16.80
15.05
14.93
17.48
17.99
15.82
16.80
15.93
60
0.11
Bookvalue per sh¥
0.21
0.22
0.20
0.21
0.23
0.22
0.20
0.20
0.18
0.19
0.53
(3.45%)
(1.04%)
—
0.45
FCF per share¥
0.45
0.50
0.49
0.54
0.58
0.58
0.56
0.60
0.65
0.64
0.34
2.01%
4.34%
—
0.31
Dividend per sh¥
0.15
0.15
0.14
0.13
0.14
0.15
0.13
0.13
0.14
0.15
0.36
1.27%
(0.01%)
—
19.22
Div yield (avg)%
20.41
19.99
18.76
21.34
19.78
20.55
19.13
16.93
18.18
17.56
4.57
18.18
19.45
90
15.24
Payout ratio%
14.22
13.68
16.44
15.87
13.99
14.64
14.41
13.59
14.05
11.41
7.88
14.05
14.13
75
1,011
Shares (diluted)M
970.7
918.7
888.3
948.4
920.8
860.6
906.1
981.0
930.0
880.9
987.3
(0.88%)
(1.85%)
76
5.11
Buyback yield%
16.48
19.02
21.45
19.57
19.24
21.28
23.15
22.78
23.51
21.78
9.20
22.78
21.37
75
0.484
D/E ratiox
0.310
0.319
0.354
0.371
0.391
0.419
0.432
0.518
0.551
0.614
0.561
0.518
0.405
11
0.105
Enterprise value¥B
2.328
2.122
2.214
2.319
2.449
2.569
2.511
2.297
2.134
2.325
0.370
(1.04%)
1.32%
18
1.667
LT debt¥B
0.206
0.211
0.228
0.213
0.209
0.179
0.170
0.152
0.132
0.139
1.395
(7.78%)
(5.40%)
34
Revenue
¥2.192B
6.43%
1.00×
Cost of revenue
¥1.030B
6.07%
0.97×
Operating expenses
¥472.7M
6.98%
1.05×
Goodwill & intangibles
16.56%